Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$1,166,000

NAL Estimated Property Value

3177 Westcliff Rd W, Fort Worth, TX, 76109

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths2,957 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$388.91 / sqft
Year BuiltBuilt in 1937

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Garage AvailableGarage Available
AppliancesDishwasher, Disposal, Gas Oven, Gas Range, Refrigerator, Other
FlooringWood

Exterior

Exterior FeaturesBalcony, Courtyard, Rain Gutters, Lighting, Uncovered Courtyard
Lot Size12,192 sqft

Building Information

Year Built1938
Stories2
Garage Spaces2

Land Information

APN2130-15-6-30
Lot Number6-N
SubdivisionBellaire Addition-Fort Worth
Land UseResidential
Legal DescriptionBELLAIRE ADDITION-FORT WORTH BLOCK 15 LOT 6 & N 1/2 5
Census Tract105403
Assessed Land Value$321,960
Assessed Improvement Value$756,798
Assessment Year2025

About this property

Situated in Colonial Hills near the TCU campus, this Sante Fe- style home was designed and built in 1936. The structure sits high on the street on 1.5 lots with mature trees, a vast backyard, a beautiful view of west FW from the rooftop deck. One of the most unique features of this property is the interior and exterior rock construction. A beautiful stained glass window is the centerpiece of the front wall and greets you upon entry into the formal living room with a vaulted pine ceiling. The owner's suite, completed in 2016, is on the main floor with a gorgeous owner's bath and an oversized walk-in closet. Second floor has a 245 sq ft climate controlled storage room and two bedrooms. The one-of-a-kind covered roof-top deck, with vaulted cedar ceiling, is perfect for entertaining or relaxing in the treetops. Includes a built-in TV cabinet and an oversized island with a small refrigerator and storage.

Investor Tools

Property Icon
$1,166,000
Estimated Property Value
$792,881Estimated Mortgage Balance
$373,119Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,996 /month
Positive
Cash Flow Estimate:
$2,332 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,503/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$24,206
$1,078,758
2025
$321,960
$756,798
$1,078,758
No

Tax History

Year
Tax Paid
Assessed Value
2024
$24,206
$1,078,758

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Financial Services Llc
Unknown
$797,500
No
First
Jan 13, 2026
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$792,881
$373,119
31%
68%
$4,782/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,140/mo
$4,782/mo
$-2,642/mo
2.2%

City: Fort Worth

3177 Westcliff Rd W | Property Details | No Agent List